Data as of Sep 5, 2026
EPV per share
30.49 USD
Current price
8.63 USD
Margin of safety
+71.7 %
Amounts in EUR; per-share values and price in USD.
EBIT margin by year
Bridge: operations to equity
Sensitivity: EPV per share
| Margin \ WACC | 5.00 % | 6.00 % | 7.00 % | 8.00 % | 9.00 % |
|---|---|---|---|---|---|
| 4.67 % | 28.72 | 14.05 | 3.57 | -4.29 | -10.41 |
| 5.67 % | 47.56 | 29.75 | 17.03 | 7.48 | 0.06 |
| 6.67 % | 66.41 | 45.45 | 30.49 | 19.26 | 10.53 |
| 7.67 % | 85.25 | 61.16 | 43.95 | 31.04 | 21.00 |
| 8.67 % | 104.10 | 76.86 | 57.41 | 42.82 | 31.47 |
The normalized EBIT margin comes from only 4 financial year(s) (2022–2025); below 7 the window may not cover a full cycle and, in a cyclical business, capture only the peak or only the trough.
Computed WACC (4.3 %) below the 7 % floor; the floor is applied when discounting the EPV (it avoids a disproportionate value).
Amounts in EUR.
Capital structure and contribution to WACC
Required rate of return (WACC)
4.30 %
Cost of debt approximated with the 'net interest and non-operating' residual (EBT−EBIT) of the last financial year; it is not an isolated interest line (it also includes FX and equity-method results), so it is an estimate.
